Valuation Investec plc Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 02:28:49 12/09/2026 HKT			5-day change	1st Jan Change
7.750 ^EUR	0.00%		-3.80%	+20.63%

07:20pm	Shares rise as AI boosts UK GDP growth	AN
09-07	NCC starts share buyback to return cash from Escode sale	AN

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	4,610	3,845	4,725	4,046	4,772	5,427	-	-
Change	-	-16.58%	22.88%	-14.39%	17.95%	13.75%	-	-
Enterprise Value (EV)	4,610	3,845	4,725	4,046	4,772	5,427	5,427	5,427
Change	-	-16.58%	22.88%	-14.39%	17.95%	13.75%	0%	0%
P/E	-	-	5.16x	6.83x	7.55x	8.29x	7.5x	6.55x
PBR	-	-	-	-	0.89x	-	-	-
PEG	-	-	-	-0.2x	1.13x	2.83x	0.7x	0.5x
Capitalization / Revenue	2.32x	1.69x	2.31x	1.85x	2.09x	2.28x	2.14x	1.99x
EV / Revenue	0x	0x	0x	0x	0x	2.28x	2.14x	1.99x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.11x	4.72x	4.32x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.257	-	0.345	0.365	0.385	0.41	0.45	0.51
Rate of return	5.07%	-	6.61%	7.6%	6.8%	6.4%	7.03%	7.97%
EPS ²	-	-	1.01	0.703	0.75	0.772	0.853	0.977
Distribution rate	-	-	34.2%	51.9%	51.3%	53.1%	52.8%	52.2%
Net sales ¹	1,990	2,280	2,046	2,190	2,281	2,381	2,538	2,731
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	716.2	917	963.6	1,039	1,075	1,062	1,150	1,256
Net income ¹	516.2	804.9	941	693.5	724.5	787.1	863.8	991.5
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	5.070	4.477	5.216	4.801	5.660	6.402	6.402	6.402
Nbr of stocks (in thousands)	913,590	856,353	896,090	843,759	834,812	837,503	-	-
Announcement Date	19/5/22	18/5/23	23/5/24	22/5/25	21/5/26	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MACQUARIE GROUP LIMITED	18.7x	3.5x	9.61x	3.06%	65.67B
ORIX CORPORATION	7.79x	-	-	3.21%	43.26B
EQUITABLE HOLDINGS, INC.	12.84x	-	-	2.18%	14.36B
SBI HOLDINGS, INC.	8.07x	0.98x	-	3.43%	13.81B
VOYA FINANCIAL, INC.	12.73x	0.89x	-	1.89%	9.3B
INVESTEC GROUP	8.29x	-	-	6.4%	7.34B
ROSEBANK INDUSTRIES PLC	-184.68x	2.79x	14.85x	1.28%	4.4B
AMP LIMITED	19.68x	24.32x	77.52x	2.34%	4.32B
Average	-12.07x	6.50x	33.99x	2.97%	20.31B
Weighted average by Cap.	8.08x	3.79x	13.86x	3.07%